Dynasty Ceramic PCL Ratios and Metrics

Market cap in millions THB. Fiscal year is January - December.

Millions THB. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Mar '26 Mar 2, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	10,891	10,981	16,003	13,050	25,734	25,917
Market Cap Growth	-23.63%	-31.38%	22.63%	-49.29%	-0.70%	42.39%
Enterprise Value	13,331	13,183	18,125	15,321	27,903	27,566
Last Close Price	1.20	1.21	1.65	1.29	2.48	2.36
PE Ratio	12.04	12.14	14.50	11.04	15.78	15.24
Forward PE	12.00	11.26	13.28	10.21	14.60	14.56
PS Ratio	1.73	1.74	2.28	1.69	3.09	3.09
PB Ratio	1.53	1.54	2.27	1.95	4.28	4.44
P/TBV Ratio	1.54	1.56	2.29	1.97	4.33	4.48
P/FCF Ratio	16.91	17.05	17.23	18.15	20.09	14.60
P/OCF Ratio	8.70	8.77	10.25	8.17	14.27	11.21
PEG Ratio	-	0.97	0.97	0.97	0.97	0.97
EV/Sales Ratio	2.11	2.09	2.58	1.98	3.35	3.28
EV/EBITDA Ratio	7.96	8.66	10.21	8.09	11.40	10.62
EV/EBIT Ratio	12.19	12.06	13.55	10.60	14.23	13.43
EV/FCF Ratio	20.70	20.47	19.51	21.31	21.78	15.53
Debt / Equity Ratio	0.34	0.34	0.30	0.34	0.36	0.30
Debt / EBITDA Ratio	1.46	1.46	1.09	1.09	0.83	0.64
Debt / FCF Ratio	3.80	3.80	2.27	3.11	1.68	0.98
Net Debt / Equity Ratio	0.34	0.34	0.29	0.32	0.35	0.29
Net Debt / EBITDA Ratio	1.57	1.57	1.15	1.14	0.86	0.65
Net Debt / FCF Ratio	3.72	3.72	2.21	2.99	1.65	0.94
Asset Turnover	0.61	0.61	0.69	0.80	0.91	0.95
Inventory Turnover	1.31	1.31	1.54	1.80	1.97	2.18
Quick Ratio	0.06	0.06	0.09	0.09	0.07	0.09
Current Ratio	1.14	1.14	1.21	1.14	1.06	1.02
Return on Equity (ROE)	12.75%	12.75%	16.06%	18.64%	27.57%	31.86%
Return on Assets (ROA)	6.59%	6.59%	8.25%	9.29%	13.37%	14.47%
Return on Invested Capital (ROIC)	9.33%	9.39%	11.96%	13.70%	20.39%	22.00%
Return on Capital Employed (ROCE)	14.10%	14.10%	17.30%	19.40%	29.10%	31.60%
Earnings Yield	8.30%	8.24%	6.90%	9.06%	6.34%	6.56%
FCF Yield	5.91%	5.87%	5.80%	5.51%	4.98%	6.85%
Dividend Yield	6.40%	6.61%	4.84%	4.40%	5.08%	7.84%
Payout Ratio	90.32%	90.32%	59.48%	43.23%	89.50%	96.35%
Buyback Yield / Dilution	0.41%	0.41%	0.14%	-	-3.66%	-6.58%
Total Shareholder Return	6.81%	7.02%	4.98%	4.40%	1.43%	1.26%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.